| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 89 577.00 | | 89 577.00 | 89 577.00 |
BJ TOTAL (I) | 703 077.00 | 15 000.00 | 688 077.00 | 703 077.00 |
BZ Other receivables | 55 444.00 | | 55 444.00 | 55 444.00 |
CF Cash and cash equivalents | 579.00 | | 579.00 | 579.00 |
CJ TOTAL (II) | 56 023.00 | | 56 023.00 | 56 023.00 |
CO Grand total (0 to V) | 759 099.00 | 15 000.00 | 744 099.00 | 759 099.00 |
CU Other investments | 613 500.00 | 15 000.00 | 598 500.00 | 613 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 616 172.00 | 895 780.00 | | 616 172.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 565.00 | -3 108.00 | | -3 565.00 |
DL TOTAL (I) | 613 707.00 | 893 772.00 | | 613 707.00 |
DU Loans and Debts from Credit Institutions (3) | 124 702.00 | 182 228.00 | | 124 702.00 |
DX Trade payables and related accounts | 5 690.00 | 5 300.00 | | 5 690.00 |
EC TOTAL (IV) | 130 392.00 | 187 528.00 | | 130 392.00 |
EE Grand total (I to V) | 744 099.00 | 1 081 300.00 | | 744 099.00 |
EG Accrued income and payables due within one year | 5 690.00 | 5 300.00 | | 5 690.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 710.00 | |
FR Total operating income (I) | | | 14 710.00 | |
FW Other purchases and external expenses | | | 2 849.00 | |
GF Total Operating Expenses (II) | | | 2 849.00 | |
GG - OPERATING RESULT (I - II) | | | 11 861.00 | |
GQ Financial allocations to depreciation and provisions | | | 15 000.00 | |
GR Interest and similar expenses | | | 426.00 | |
GU Total financial expenses (VI) | | | 15 426.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 426.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 565.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 710.00 | | | 14 710.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 275.00 | 3 108.00 | | 18 275.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 565.00 | -3 108.00 | | -3 565.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 693 199.00 | | 46 878.00 | 693 199.00 |
I3 DECREASES Total Financial Fixed Assets | | 37 000.00 | 703 077.00 | |
I4 DECREASES Grand Total | | 37 000.00 | 703 077.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 693 199.00 | | 46 878.00 | 693 199.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 5 690.00 | 5 690.00 | | 5 690.00 |
UL Receivables related to investments | 89 577.00 | | 89 577.00 | 89 577.00 |
UX Other trade receivables | 55 444.00 | 55 444.00 | | 55 444.00 |
VH Loans with a maturity of more than one year at origin | 124 702.00 | | | 124 702.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 145 021.00 | 55 444.00 | 89 577.00 | 145 021.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 392.00 | 5 690.00 | | 130 392.00 |
